Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.31% first-year return on $303k initial cash invested.
-22.31%
Cash On Cash
1.46%
Cap Rate
0.25
DSCR
$4,860
Rent
-$5,638
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,860 income − $10,498 expenses = $5,638 out of pocket
Investment Breakdown
|
Purchase Price
$1444k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$303k
Downpayment
20%
$289k
Closing costs
1%
$14,439
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,860
Total Expenses
$10,498
Mortgage P&I
147%
$7,148
Property Taxes
33%
$1,597
Home Insurance
10%
$489
HOA
0%
$0
Property Management
10%
$486
CapEx
5%
$243
Vacancy
6%
$292
Maintenance
5%
$243
Other
0%
$0